[TIENWAH] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TIENWAH] TIEN WAH PRESS HOLDINGS BHD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -7.31%
YoY- 8.95%
Quarter Report
Latest QR
Upcoming QR
TIENWAH's Result
TIENWAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 419,437 387,465 353,265 317,445 161,962 130,484 116,765 23.72%
PBT 53,029 45,897 21,208 30,568 22,181 16,844 13,654 25.34%
Tax -9,424 -8,674 -4,049 -7,637 -5,090 -2,117 -3,965 15.50%
NP 43,605 37,222 17,158 22,930 17,090 14,726 9,689 28.46%
-
NP to SH 28,258 26,220 13,373 17,152 15,742 13,694 8,034 23.29%
-
Tax Rate 17.77% 18.90% 19.09% 24.98% 22.95% 12.57% 29.04% -
Total Cost 375,832 350,242 336,106 294,514 144,872 115,757 107,076 23.25%
-
Net Worth 224,872 198,822 165,443 156,491 130,269 122,447 116,793 11.52%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 10,963 - - 7,353 5,514 6,091 6,059 10.37%
Div Payout % 38.80% - - 42.87% 35.03% 44.48% 75.41% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 224,872 198,822 165,443 156,491 130,269 122,447 116,793 11.52%
NOSH 96,511 96,515 68,934 68,938 68,925 45,689 45,444 13.36%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.40% 9.61% 4.86% 7.22% 10.55% 11.29% 8.30% -
ROE 12.57% 13.19% 8.08% 10.96% 12.08% 11.18% 6.88% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 434.60 401.45 512.46 460.47 234.98 285.59 256.94 9.14%
EPS 29.28 27.17 19.40 24.88 22.84 29.97 17.68 8.76%
DPS 11.36 0.00 0.00 10.67 8.00 13.33 13.33 -2.62%
NAPS 2.33 2.06 2.40 2.27 1.89 2.68 2.57 -1.61%
Adjusted Per Share Value based on latest NOSH - 68,931
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 289.78 267.69 244.06 219.32 111.90 90.15 80.67 23.72%
EPS 19.52 18.11 9.24 11.85 10.88 9.46 5.55 23.29%
DPS 7.57 0.00 0.00 5.08 3.81 4.21 4.19 10.35%
NAPS 1.5536 1.3736 1.143 1.0812 0.90 0.846 0.8069 11.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.12 1.64 1.88 1.87 1.24 2.42 1.88 -
P/RPS 0.49 0.41 0.37 0.41 0.53 0.85 0.73 -6.42%
P/EPS 7.24 6.04 9.69 7.52 5.43 8.07 10.63 -6.19%
EY 13.81 16.56 10.32 13.30 18.42 12.39 9.40 6.61%
DY 5.36 0.00 0.00 5.70 6.45 5.51 7.09 -4.55%
P/NAPS 0.91 0.80 0.78 0.82 0.66 0.90 0.73 3.73%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/11/12 10/11/11 10/11/10 10/11/09 11/11/08 05/11/07 20/11/06 -
Price 2.10 1.63 1.69 1.89 1.19 1.38 1.96 -
P/RPS 0.48 0.41 0.33 0.41 0.51 0.48 0.76 -7.36%
P/EPS 7.17 6.00 8.71 7.60 5.21 4.60 11.09 -7.00%
EY 13.94 16.67 11.48 13.16 19.19 21.72 9.02 7.51%
DY 5.41 0.00 0.00 5.64 6.72 9.66 6.80 -3.73%
P/NAPS 0.90 0.79 0.70 0.83 0.63 0.51 0.76 2.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment